Attached files

file filename
8-K - FORM 8-K - TERADYNE, INCd8k.htm

Exhibit 99.1

Teradyne Reports 96 Percent Increase in 2010 Sales; Raises Outlook for First Quarter

 

  Q4’10 revenue of $322 million, down 36 percent from Q3’10 and up 21 percent from Q4’09

 

  Q4’10 diluted non-GAAP income of $0.37 per share, down from $0.82 per share in Q3’10 and up from $0.17 per share in Q4’09; Q4’10 diluted GAAP income of $0.27 per share

 

  Full year 2010 revenue of $1.6 billion, up 96 percent from 2009 revenue of $819 million

 

  Full year 2010 diluted non-GAAP income of $2.20 per share compared with a loss of $0.27 per share in 2009; Full year 2010 diluted GAAP income of $1.73 per share

 

  Q1’11 guidance: Revenue of $350 million to $375 million; Diluted non-GAAP income of $0.33 to $0.39 per share; Diluted GAAP income of $0.26 to $0.31 per share

NORTH READING, Mass. – January 26, 2011 – Teradyne, Inc. (NYSE: TER) reported revenue of $322 million for the fourth quarter of 2010 of which $262 million was in Semiconductor Test and $60 million in Systems Test Group. On a non-GAAP basis, Teradyne’s net income in the fourth quarter was $71.0 million, or $0.37 per diluted share, which excluded acquired intangible asset amortization, non-cash convertible debt interest, and restructuring and other charges. GAAP net income for the fourth quarter was $60.1 million, or $0.27 per diluted share.

Bookings in the fourth quarter of 2010 were $355 million of which $286 million were in Semiconductor Test and $69 million in Systems Test Group.

For fiscal year 2010, revenue was $1.6 billion. Net income for the year was $422.4 million or $2.20 per share on a non-GAAP basis. The GAAP net income was $379.7 million or $1.73 per share. Bookings for the year were $1.8 billion.

Guidance for the first quarter of 2011 is revenue of $350 million to $375 million, with non-GAAP net income per diluted share of $0.33 to $0.39 and GAAP net income per diluted share of $0.26 to $0.31. Non-GAAP guidance excludes acquired intangible asset amortization, non-cash convertible debt interest, and restructuring and other charges.

“The fourth quarter capped a tremendous 2010 in which we doubled our revenue, generated the highest profit rate and free cash flow in our history, delivered the highest EPS in ten years, and expanded our System-on-a-Chip (SOC) test market share,” said Mike Bradley, Teradyne President and CEO. “We’ve raised our revenue and earnings guidance for the first quarter based on an improving near-term outlook from our customers and positive trends in electronic end markets.”

Webcast

A conference call to discuss the fourth quarter and fiscal year 2010 results, along with management’s business outlook is scheduled at 10 a.m. EST, Thursday, January 27. The call will be broadcast simultaneously over the Internet. Interested investors should access the webcast at www.teradyne.com and click on “Investors” at least five minutes before the call begins.


Page 2

A replay will be available approximately two hours after the completion of the call. The replay number in the U.S. & Canada is 800-642-1687. The replay number outside the U.S. & Canada is 706-645-9291. The pass code for both numbers is 37501331. A replay will also be available on the Teradyne website www.teradyne.com. Click on “Investors” for a link to the replay. The replay will be available via phone and website through February 13, 2011.

Non-GAAP Results

In addition to disclosing results that are determined in accordance with GAAP, Teradyne also discloses non-GAAP results of operations that exclude certain income items and charges. These results are provided as a complement to results provided in accordance with GAAP. Non-GAAP income/(loss) from operations and non-GAAP net income/(loss) exclude goodwill impairment, in-process research and development, non- cash convertible debt interest, write-off of credit line debt issue costs, restructuring and other, net, fair value inventory step-up related to Nextest and Eagle Test, (losses)/gains on marketable securities and acquired intangible asset amortization, as well as applicable adjustments to profit sharing (prior to January 1, 2010) and income taxes due to these exclusions. GAAP requires that these items be included in determining income/(loss) from operations and net income/(loss). Non-GAAP income/(loss) from operations, non-GAAP net income/(loss), non-GAAP income/(loss) from operations and non-GAAP net income/(loss) as a percentage of revenue, and non-GAAP net income/(loss) per share are non-GAAP measures presented to provide meaningful supplemental information regarding Teradyne’s baseline performance before gains, losses or other charges that may not be indicative of Teradyne’s current core business or future outlook. These non-GAAP measures are used to make operational decisions, to determine employee compensation, to forecast future operational results, and for comparison with Teradyne’s business plan, historical operating results and the operating results of Teradyne’s competitors. Non-GAAP gross margin excludes charges related to the fair value inventory step-up recorded as part of acquisition purchase accounting. GAAP requires that this item be included in determining gross margin. Non-GAAP gross margin dollar amount and percentage are non-GAAP measures that management believes provide useful supplemental information for management and the investor. Management uses non-GAAP gross margin as a performance measure for Teradyne’s current core business and future outlook and for comparison with Teradyne’s business plan, historical gross margin results and the gross margin results of Teradyne’s competitors. Non-GAAP diluted shares include the impact of Teradyne’s call option on its shares. Management believes each of these non-GAAP measures provides useful supplemental information for investors, allowing greater transparency to the information used by management in its operational decision making and in the review of Teradyne’s financial and operational performance, as well as facilitating meaningful comparisons of Teradyne’s results in the current period compared with those in prior and future periods. A reconciliation of each available GAAP to non-GAAP financial measure discussed in this press release is contained in the attached exhibits and on the Teradyne website at www.teradyne.com by clicking on “Investors” and then selecting the “GAAP to Non-GAAP Reconciliation” link. The presentation of non-GAAP measures is not meant to be considered in isolation, as a substitute for, or superior to, financial measures or information provided in accordance with GAAP.

About Teradyne

Teradyne (NYSE:TER) is the leading supplier of Automatic Test Equipment used to test complex electronics used in the consumer electronics, automotive, computing, telecommunications, and aerospace and defense


Page 3

industries. In 2010, Teradyne had sales of $1.6 billion and employs about 3,000 people worldwide. For more information, visit www.teradyne.com. Teradyne(R) is a registered trademark of Teradyne, Inc. in the U.S. and other countries.

Safe Harbor Statement

This release contains forward-looking statements regarding future business prospects, Teradyne’s results of operations and market conditions. Such statements are based on the current assumptions and expectations of Teradyne’s management and are neither promises nor guarantees of future performance. You can identify these forward-looking statements based on the context of the statements and by the fact that they use words such as “will,” “anticipate,” “expect,” “project,” “intend,” “plan,” “believe,” “target” and other words and terms of similar meaning in connection with any discussion of future operating or financial performance. There can be no assurance that management’s estimates of Teradyne’s future results or other forward looking statements will be achieved. Important factors that could cause actual results to differ materially from those presently expected include: conditions affecting the markets in which Teradyne operates; decreased or delayed product demand; and other events, factors and risks disclosed in filings with the SEC, including, but not limited to, the “Risk Factors” section of Teradyne’s Annual Report on Form 10-K for the fiscal year ended December 31, 2009 and Quarterly Report on Form 10-Q for the period ended October 3, 2010. The forward-looking statements provided by Teradyne in this press release represent management’s views as of the date of this release. Teradyne anticipates that subsequent events and developments may cause management’s views to change. However, while Teradyne may elect to update these forward-looking statements at some point in the future, Teradyne specifically disclaims any obligation to do so. These forward-looking statements should not be relied upon as representing Teradyne’s views as of any date subsequent to the date of this release.


TERADYNE, INC. REPORT FOR FOURTH QUARTER OF 2010

 

CONDENSED CONSOLIDATED OPERATING STATEMENTS

(In thousands, except per share amounts)

 

 

     Quarter Ended     Year Ended  
     December 31,
2010
    October 3,
2010
    December 31,
2009
    December 31,
2010
    December 31,
2009
 

Net Revenues

   $ 322,165      $ 502,086      $ 267,057      $ 1,608,650      $ 819,407   

Cost of Revenues (1)

     153,038        226,311        142,668        735,901        507,774   
                                        

Gross Profit

     169,127        275,775        124,389        872,749        311,633   

Operating Expenses:

          

Engineering and Development

     47,455        50,122        40,920        197,022        164,835   

Selling and Administrative

     54,778        61,109        51,486        230,101        200,430   

Acquired Intangible Asset Amortization

     7,291        7,291        7,629        29,251        32,296   

Restructuring and Other, net (2)

     802        (859     68        2,907        36,493   
                                        

Operating Expenses

     110,326        117,663        100,103        459,281        434,054   

Income/(Loss) from Operations

     58,801        158,112        24,286        413,468        (122,421

Interest & Other (3)

     (4,927     (4,096     (4,662     (18,956     (20,216
                                        

Income/(Loss) Before Income Taxes

     53,874        154,016        19,624        394,512        (142,637

Income Tax Provision/(Benefit)

     (6,267     6,676        2,700        14,782        (8,800
                                        

Net Income/(Loss)

   $ 60,141      $ 147,340      $ 16,924      $ 379,730      $ (133,837
                                        

Net Income/(Loss) per Common Share:

          

Basic

   $ 0.33      $ 0.81      $ 0.10      $ 2.11      $ (0.77
                                        

Diluted

   $ 0.27      $ 0.66      $ 0.09      $ 1.73      $ (0.77
                                        

Weighted Average Common Shares—Basic

     181,600        181,239        174,770        179,924        173,604   
                                        

Weighted Average Common Shares—Diluted (4)

     220,023        229,389        187,239        226,807        173,604   
                                        

Net Orders

   $ 354,895      $ 350,169      $ 302,804      $ 1,751,387      $ 954,529   
                                        
(1) Cost of Revenues includes:    Quarter Ended     Year Ended  
     December 31,
2010
    October 3,
2010
    December 31,
2009
    December 31,
2010
    December 31,
2009
 

Sale of Previously Written Down Inventory

   $ (1,740   $ (1,312   $      $ (8,284   $ (4,329

Provision for Excess and Obsolete Inventory

     790        3,738        3,812        6,193        27,981   

Cost for Purchase Accounting Inventory Step-up

     —          —          4,550        —          15,413   

Insurance Recovery Gain

     —          —          —          —          (1,000
                                        
   $ (950   $ 2,426      $ 8,362      $ (2,091   $ 38,065   
                                        
(2) Restructuring and other, net consists of:    Quarter Ended     Year Ended  
     December 31,
2010
    October 3,
2010
    December 31,
2009
    December 31,
2010
    December 31,
2009
 

Employee Severance

   $ 1,128      $ 1,928      $ 589      $ 5,065      $ 33,480   

Facility Related

     (326     (2,787     (521     (2,158     3,898   

Long-Lived Asset Impairment

     —          —          —          —          1,068   

Eagle Test Purchase Accounting Adjustment

     —          —          —          —          (1,953
                                        
   $ 802      $ (859   $ 68      $ 2,907      $ 36,493   
                                        
(3) Interest and Other includes:    Quarter Ended     Year Ended  
     December 31,
2010
    October 3,
2010
    December 31,
2009
    December 31,
2010
    December 31,
2009
 

Non-cash Convertible Debt Interest

   $ 2,762      $ 2,669      $ 2,410      $ 10,505      $ 6,990   

Expense for Deferred Debt Financing Costs as a Result of Repayment and Termination of the Revolving Line of Credit

     —          —          —          —          2,488   

Other-Than-Temporary Impairment and Realized Losses on Marketable Securities

     —          —          219        —          2,186   
                                        
   $ 2,762      $ 2,669      $ 2,629      $ 10,505      $ 11,664   
                                        

 

(4) Under GAAP, when calculating diluted earnings per share, convertible debt must be assumed to have converted if the effect on EPS would be dilutive. Diluted shares assume the conversion of the convertible debt as the effect would be dilutive. Accordingly, for the quarters ended December 31, 2010 and October 3, 2010, 19.3 million and 34.7 million shares, respectively, have been included in diluted shares and net interest expense of $0 and $4.4 million, respectively, has been added back to net income for the diluted earnings per share calculation. For the year ended December 31, 2010, 30.8 million shares have been included in diluted shares and net interest expense of $13.2 million has been added back to net income for the diluted earnings per share calculation.


CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)

 

 

     December 31,
2010
     December 31,
2009
 

Assets

     

Cash and Cash Equivalents

   $ 397,737       $ 416,737   

Marketable Securities

     409,061         46,933   

Accounts Receivable

     176,483         125,236   

Inventories

     117,642         90,836   

Deferred Tax Assets

     22,717         18,944   

Prepayments and Other Current Assets

     52,965         63,606   
                 

Total Current Assets

     1,176,605         762,292   

Net Property, Plant and Equipment

     231,577         246,362   

Long-Term Marketable Securities

     248,696         55,130   

Retirement Plan Assets

     13,981         —     

Intangible Assets

     122,941         152,192   

Other Assets

     16,542         19,361   
                 

Total Assets

   $ 1,810,342       $ 1,235,337   
                 

Liabilities

     

Accounts Payable

   $ 81,979       $ 66,765   

Accrued Employees' Compensation and Withholdings

     106,490         55,356   

Deferred Revenue and Customer Advances

     106,579         104,439   

Other Accrued Liabilities

     57,741         54,640   

Accrued Income Taxes

     8,465         —     

Current Debt

     2,450         2,157   
                 

Total Current Liabilities

     363,704         283,357   

Long-Term Deferred Revenue and Customer Advances

     71,558         2,318   

Retirement Plan Liabilities

     73,310         115,101   

Deferred Tax Liabilities

     9,836         8,041   

Other Long-Term Liabilities

     19,564         20,841   

Long-Term Debt

     150,182         141,100   
                 

Total Liabilities

     688,154         570,758   

Shareholders' Equity

     1,122,188         664,579   
                 

Total Liabilities and Shareholders' Equity

   $ 1,810,342       $ 1,235,337   
                 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)

 

 

     Quarter Ended     Year Ended  
     December 31,
2010
    December 31,
2009
    December 31,
2010
    December 31,
2009
 

Cash flows from operating activities:

        

Net income (loss)

   $ 60,141      $ 16,924      $ 379,730      $ (133,837

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

        

Depreciation

     13,442        14,377        53,497        60,094   

Amortization

     11,520        12,737        46,260        45,987   

Stock-based compensation

     7,214        6,331        30,579        24,639   

Provision for excess and obsolete inventory

     790        3,812        6,193        27,981   

Loss on sale and impairment of marketable securities, net

     —          219        —          2,186   

Non-cash charge for sale of inventories revalued at the date of acquisition

     —          4,549        —          15,413   

Revolving credit facility issue costs

     —          —          —          2,488   

Tax benefit related to stock options and restricted stock units

     —          (1,049     —          (1,049

Deferred taxes

     (3,369     3,613        (3,829     (2,645

Other

     704        347        2,745        1,587   

Changes in operating assets and liabilities, net of businesses acquired:

        

Accounts receivable

     130,039        14,458        (51,247     (15,565

Inventories

     (6,170     17,466        4,624        63,377   

Other assets

     7,550        3,959        8,446        (726

Deferred revenue and customer advances

     (4,265     (23,554     71,380        42,764   

Accounts payable and accrued expenses

     (33,051     500        62,409        3,914   

Retirement plan contributions

     (1,603     (9,573     (52,452     (15,291

Accrued income taxes

     (6,160     —          8,465        —     
                                

Net cash provided by operating activities

     176,782        65,116        566,800        121,317   

Cash flows from investing activities:

        

Purchases of property, plant and equipment

     (22,085     (15,349     (76,044     (41,932

Purchases of available-for-sale marketable securities

     (392,517     (58,898     (870,777     (90,369

Proceeds from sales of available-for-sale marketable securities

     196,894        15,501        291,740        38,036   

Proceeds from sales of trading marketable securities

     2,580        2,450        26,330        3,000   

Proceeds from life insurance

     —          —          1,091        1,076   

Acquisition of businesses, net of cash acquired

     —          —          —          (3,741
                                

Net cash used for investing activities

     (215,128     (56,296     (627,660     (93,930

Cash flows from financing activities:

        

Issuance of common stock

     2,454        487        44,679        15,703   

Payments of long-term debt

     —          —          (2,305     (1,069

Tax benefit related to stock options and restricted stock units

     —          1,049        —          1,049   

Proceeds from long-term debt

     —          —          —          172,914   

Repayment of revolving credit facility principal

     —          —          —          (122,500
                                

Net cash provided by financing activities

     2,454        1,536        42,374        66,097   

Effect of exchange rate changes on cash and cash equivalents

     (286     (360     (514     548   
                                

Increase in cash and cash equivalents

     (36,178     9,996        (19,000     94,032   

Cash and cash equivalents at beginning of period

     433,915        406,741        416,737        322,705   
                                

Cash and cash equivalents at end of period

   $ 397,737      $ 416,737      $ 397,737      $ 416,737   
                                


GAAP to Non-GAAP Earnings Reconciliation

(In millions, except per share amounts)

 

 

     Quarter Ended              
     December 31,
2010
    % of Net
Revenues
                  October 3,
2010
    % of Net
Revenues
                  December 31,
2009
    % of Net
Revenues
             

Net Revenues

   $ 322.2              $ 502.1              $ 267.1         

Gross Margin—GAAP

   $ 169.1        52.5         $ 275.8        54.9         $ 124.4        46.6    

Inventory step-up reversal (1)

     —          —                —          —                4.6        1.7    

Profit sharing adjustment (2)

     —          —                —          —                (0.3     -0.1    
                                                                

Gross Margin—non-GAAP

   $ 169.1        52.5         $ 275.8        54.9         $ 128.7        48.2    

Income from Operations—GAAP

   $ 58.8        18.2         $ 158.1        31.5         $ 24.3        9.1    

Acquired intangible asset amortization

     7.3        2.3           7.3        1.5           7.6        2.8    

Restructuring and other, net (3)

     0.8        0.2           (0.9     -0.2           0.1        0.0    

Inventory step-up reversal (1)

     —          —                —          —                4.6        1.7    

Profit sharing adjustment (2)

     —          —                —          —                (1.7     -0.6    
                                                                

Income from Operations—non-GAAP

   $ 66.9        20.8         $ 164.5        32.8         $ 34.9        13.1    
                                                                
                 Net Income per
Common
Share
                 Net Income per
Common
Share
                 Net Income per
Common Share
 
     December 31,
2010
    % of Net
Revenues
    Basic      Diluted      October 3,
2010
    % of Net
Revenues
    Basic      Diluted      December 31,
2009
    % of Net
Revenues
    Basic     Diluted  

Net Income—GAAP

   $ 60.1        18.7   $ 0.33       $ 0.27       $ 147.3        29.3   $ 0.81       $ 0.66       $ 16.9        6.3   $ 0.10      $ 0.09   

Acquired intangible asset amortization

     7.3        2.3     0.04         0.04         7.3        1.5     0.04         0.04         7.6        2.8     0.04        0.04   

Interest and other (4)

     2.8        0.9     0.02         0.01         2.7        0.5     0.01         0.01         2.6        1.0     0.01        0.01   

Restructuring and other, net (3)

     0.8        0.2     —           —           (0.9     -0.2     —           —           0.1        0.0     0.00        0.00   

Convertible share adjustment (5)

     —          —          —           0.05         —          —          —           0.11         —          —          —          —     

Inventory step-up reversal (1)

     —          —          —           —           —          —          —           —           4.6        1.7     0.03        0.03   

Profit sharing adjustment (2)

     —          —          —           —           —          —          —           —           (1.7     -0.6     (0.01     (0.01
                                                                                                    

Net Income—non-GAAP

   $ 71.0        22.0   $ 0.39       $ 0.37       $ 156.4        31.1   $ 0.86       $ 0.82       $ 30.1        11.3   $ 0.17      $ 0.17   
                                                                                                    

GAAP and Non-GAAP Weighted Average Common Shares—Basic

     181.6                181.2                174.8         

GAAP Weighted Average Common Shares—Diluted

     220.0                229.4                187.2         

Exclude dilutive shares from convertible note

     (19.3             (34.7             —           

Exclude dilutive shares from convertible note hedge warrant

     —                  —                  (6.9      
                                              

Non-GAAP Weighted Average Common Shares—Diluted (5)

     200.7                194.7                180.3         
                                              

(1)    Reversal of Eagle Test purchase accounting inventory step-up.

       

(2)    Profit sharing adjustment for non-GAAP items. Commencing January 1, 2010, this adjustment is no longer made.

       

(3)    Restructuring and other, net consists of:

       

     Quarter Ended                    
     December 31,
2010
                        October 3,
2010
                        December 31,
2009
                   

Employee Severance

   $ 1.1              $ 1.9              $ 0.6         

Facility Related

     (0.3             (2.8             (0.5      

Eagle Test Purchase Accounting Adjustment

     —                  —                  —           
                                              
   $ 0.8              $ (0.9           $ 0.1         
                                              

 

(4) For the quarters ended December 31, 2010, October 3, 2010 and December 31, 2009, Interest and Other included non-cash convertible debt interest.

 

(5) For the quarters ended December 31, 2010 and October 3, 2010, the calculation of non-GAAP diluted earnings per share gives benefit to the Company's call option on its stock for 34.7 million shares at $5.48. As a result, 13.1 million and 8.5 million shares, respectively, have been included in non-GAAP diluted shares and net interest expense of $2.3 million has been added back to non-GAAP net income for the non-GAAP diluted earnings per share calculation.


     Twelve Months Ended  
     December 31,
2010
    % of Net
Revenues
                  December 31,
2009
    % of Net
Revenues
             

Net Revenues

   $ 1,608.7              $ 819.4         

Gross Margin—GAAP

   $ 872.7        54.2         $ 311.6        38.0    

Inventory step-up reversal (1)

     —          —                15.4        1.9    

Insurance recovery

     —          —                (1.0     -0.1    

Profit sharing adjustment (2)

     —          —                (0.7     -0.1    
                                          

Gross Margin—non-GAAP

   $ 872.7        54.2         $ 325.3        39.7    

Income/(Loss) from Operations—GAAP

   $ 413.5        25.7         $ (122.4     -14.9    

Acquired intangible asset amortization

     29.3        1.8           32.3        3.9    

Restructuring and other, net (3)

     2.9        0.2           36.5        4.5    

Inventory step-up reversal (1)

     —          —                15.4        1.9    

Insurance recovery

     —          —                (1.0     -0.1    

Profit sharing adjustment (2)

     —          —                (3.9     -0.5    
                                          

Income/(Loss) from Operations—non-GAAP

   $ 445.7        27.7         $ (43.1     -5.3    
                                          
                 Net Income per
Common
Share
                 Net Income/
(Loss) per
Common Share
 
     December 31,
2010
    % of Net
Revenues
    Basic      Diluted      December 31,
2009
    % of Net
Revenues
    Basic     Diluted  

Net Income/(Loss)—GAAP

   $ 379.7        23.6   $ 2.11       $ 1.73       $ (133.8     -16.3   $ (0.77   $ (0.77

Acquired intangible asset amortization

     29.3        1.8     0.16         0.15         32.3        3.9     0.19        0.19   

Interest and other (4)

     10.5        0.7     0.06         0.05         11.7        1.4     0.07        0.07   

Restructuring and other, net (3)

     2.9        0.2     0.02         0.01         36.5        4.5     0.21        0.21   

Convertible share adjustment (5)

     —          —          —           0.25         —          —          —          —     

Inventory step-up reversal (1)

     —          —          —           —           15.4        1.9     0.09        0.09   

Insurance recovery

     —          —          —           —           (1.0     -0.1     (0.01     (0.01

Profit sharing adjustment (2)

     —          —          —           —           (3.9     -0.5     (0.02     (0.02

Income tax adjustment (6)

     —          —          —           —           (2.9     -0.4     (0.02     (0.02
                                                                  

Net Income/(Loss)—non-GAAP

   $ 422.4        26.3   $ 2.35       $ 2.20       $ (45.7     -5.6   $ (0.27   $ (0.27
                                                                  

GAAP and Non-GAAP Weighted Average Common Shares—Basic

     179.9                173.6         

GAAP Weighted Average Common Shares—Diluted

     226.8                173.6         

Exclude dilutive shares from convertible note

     (30.8             —           
                              

Non-GAAP Weighted Average Common Shares—Diluted (5)

     196.0                173.6         
                              

(1)    Reversal of Eagle Test purchase accounting inventory step-up.

       

(2)    Profit sharing adjustment for non-GAAP items. Commencing January 1, 2010, this adjustment is no longer made.

       

(3)    Restructuring and other, net consists of:

       

     Twelve Months Ended                    
     December 31,
2010
                        December 31,
2009
                   

Employee Severance

   $ 5.1              $ 33.5         

Facility Related

     (2.2             3.9         

Eagle Test Purchase Accounting Adjustment

     —                  (2.0      

Long-Lived Asset Impairment

     —                  1.1         
                              
   $ 2.9              $ 36.5         
                              

 

(4) For the year ended December 31, 2010, Interest and Other included non-cash convertible debt interest. For the year ended December 31, 2009, Interest and Other included a charge to expense deferred debt financing costs as a result of the repayment and termination of Teradyne's revolving line of credit, non-cash convertible debt interest, and a charge for other-than-temporary impairment and realized losses on marketable securities.

 

(5) For the year ended December 31, 2010, the calculation of non-GAAP diluted earnings per share gives benefit to the Company's call option on its stock for 34.7 million shares at $5.48. As a result, 10.5 million shares have been included in non-GAAP diluted shares and net interest expense of $9.4 million has been added back to non-GAAP net income for the non-GAAP diluted earnings per share calculation.

 

(6) Income tax adjustment related to a discrete foreign exchange item.


GAAP to Non-GAAP Reconciliation of first quarter 2011 guidance:        

GAAP and Non-GAAP first quarter revenue guidance:

   $ 350 million       to     $ 375 million   

GAAP net income per diluted share

   $ 0.26         $ 0.31   

Exclude acquired intangible asset amortization

   $ 0.04         $ 0.04   

Exclude non-cash convertible debt interest

   $ 0.01         $ 0.01   

Exclude dilutive shares from convertible note

   $ 0.02         $ 0.03   
                   

Non-GAAP net income per diluted share

   $ 0.33         $ 0.39   

For press releases and other information of interest to investors, please visit Teradyne's homepage at http://www.teradyne.com.

Contact: Teradyne, Inc.

      Andy Blanchard 978-370-2425

      Vice President of Corporate Relations